Suite number:
Residence 05 Palatial Collection
Address:
Toronto, Ontario
Developer:
Pinnacle International
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1407 sqft
Occupancy Date:
Sep 2026
Price, CAD
$2,229,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.01%
Cumulative Return on Investment in Year 5
92.22%
Property Price at the End of Year 5
$2,873,000
Deposit Schedule
$5,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $174,000 | $183,000 | $1,472,000 |
| rent income | - | $4,000 | $49,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $463,000 |
| mortgage principal reduction | - | $2,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $265,000 |
| deposit interest | $260 | $234 | - | - | - | - | - | - | - | - | $494 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $116,000 | $129,000 | $229,000 | $215,000 | $226,000 | $237,000 | $249,000 | $261,000 | $274,000 | $288,000 | $2,224,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $441,000 | - | - | - | - | - | - | - | - | $441,000 |
| closing cost | - | $125,000 | - | - | - | - | - | - | - | - | $125,000 |
| operating expense | - | $2,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $198,000 |
| mortgage payment | - | $9,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | $903,000 |
| total expense investment | $5,000 | $577,000 | $134,000 | $135,000 | $135,000 | $136,000 | $136,000 | $137,000 | $138,000 | $138,000 | $1,672,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $111,000 | -$448,570 | $95,000 | $81,000 | $91,000 | $101,000 | $112,000 | $124,000 | $137,000 | $149,000 | $553,000 |
| cumulative roi | $2,000 | $42 | $64 | $79 | $92 | $104 | $115 | $126 | $136 | $147 | $3,000 |
The Prestige Condos at Pinnacle One Yonge
Address: Toronto, Ontario
Price Range: $921,000 - $3,185,000
Avail. suites: 10
1—3.5 bd
508—1873 SqFt